[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.01%
YoY- 53.01%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 388,575 290,599 188,981 90,754 354,666 264,949 176,047 69.27%
PBT 44,580 34,423 20,973 6,522 21,113 15,906 9,332 182.83%
Tax -6,206 -6,506 -4,095 -1,495 -2,212 -3,037 -2,032 110.07%
NP 38,374 27,917 16,878 5,027 18,901 12,869 7,300 201.41%
-
NP to SH 26,421 19,665 11,710 3,178 13,821 10,030 5,559 181.88%
-
Tax Rate 13.92% 18.90% 19.53% 22.92% 10.48% 19.09% 21.77% -
Total Cost 350,201 262,682 172,103 85,727 335,765 252,080 168,747 62.48%
-
Net Worth 211,335 198,822 96,536 96,642 140,722 165,443 156,368 22.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 16,405 - - - 10,626 - - -
Div Payout % 62.09% - - - 76.88% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,335 198,822 96,536 96,642 140,722 165,443 156,368 22.17%
NOSH 96,500 96,515 96,536 96,642 71,797 68,934 68,884 25.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.88% 9.61% 8.93% 5.54% 5.33% 4.86% 4.15% -
ROE 12.50% 9.89% 12.13% 3.29% 9.82% 6.06% 3.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 402.67 301.09 195.76 93.91 493.98 384.35 255.57 35.29%
EPS 27.38 20.38 12.14 3.29 19.25 14.55 8.07 125.28%
DPS 17.00 0.00 0.00 0.00 14.80 0.00 0.00 -
NAPS 2.19 2.06 1.00 1.00 1.96 2.40 2.27 -2.35%
Adjusted Per Share Value based on latest NOSH - 96,642
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 268.46 200.77 130.56 62.70 245.03 183.05 121.63 69.27%
EPS 18.25 13.59 8.09 2.20 9.55 6.93 3.84 181.87%
DPS 11.33 0.00 0.00 0.00 7.34 0.00 0.00 -
NAPS 1.4601 1.3736 0.667 0.6677 0.9722 1.143 1.0803 22.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.64 1.70 1.81 1.68 1.88 1.90 -
P/RPS 0.44 0.54 0.87 1.93 0.34 0.49 0.74 -29.22%
P/EPS 6.54 8.05 14.01 55.04 8.73 12.92 23.54 -57.32%
EY 15.30 12.42 7.14 1.82 11.46 7.74 4.25 134.34%
DY 9.50 0.00 0.00 0.00 8.81 0.00 0.00 -
P/NAPS 0.82 0.80 1.70 1.81 0.86 0.78 0.84 -1.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 10/11/11 09/08/11 10/05/11 23/02/11 10/11/10 10/08/10 -
Price 2.05 1.63 1.59 1.86 1.68 1.69 2.00 -
P/RPS 0.51 0.54 0.81 1.98 0.34 0.44 0.78 -24.60%
P/EPS 7.49 8.00 13.11 56.56 8.73 11.62 24.78 -54.86%
EY 13.36 12.50 7.63 1.77 11.46 8.61 4.04 121.48%
DY 8.29 0.00 0.00 0.00 8.81 0.00 0.00 -
P/NAPS 0.94 0.79 1.59 1.86 0.86 0.70 0.88 4.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment